[MYEG] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -20.49%
YoY- 42.15%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 105,113 99,224 88,664 78,597 87,370 70,126 63,491 39.98%
PBT 59,423 54,477 47,164 40,414 50,894 33,408 30,647 55.55%
Tax -702 -432 -162 -134 57 -250 -385 49.30%
NP 58,721 54,045 47,002 40,280 50,951 33,158 30,262 55.63%
-
NP to SH 59,477 53,902 47,621 40,511 50,950 33,108 30,316 56.78%
-
Tax Rate 1.18% 0.79% 0.34% 0.33% -0.11% 0.75% 1.26% -
Total Cost 46,392 45,179 41,662 38,317 36,419 36,968 33,229 24.94%
-
Net Worth 553,567 512,095 488,552 428,940 269,809 355,201 348,148 36.26%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 43,275 - 12,003 - 31,599 - 6,063 271.15%
Div Payout % 72.76% - 25.21% - 62.02% - 20.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 553,567 512,095 488,552 428,940 269,809 355,201 348,148 36.26%
NOSH 3,606,306 3,606,306 3,606,306 2,382,999 2,430,714 2,364,857 1,212,640 106.93%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 55.86% 54.47% 53.01% 51.25% 58.32% 47.28% 47.66% -
ROE 10.74% 10.53% 9.75% 9.44% 18.88% 9.32% 8.71% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.91 2.75 3.69 3.30 3.59 2.97 5.24 -32.46%
EPS 1.60 1.50 2.00 1.70 1.40 1.40 2.50 -25.75%
DPS 1.20 0.00 0.50 0.00 1.30 0.00 0.50 79.35%
NAPS 0.1535 0.142 0.2035 0.18 0.111 0.1502 0.2871 -34.15%
Adjusted Per Share Value based on latest NOSH - 2,382,999
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.39 1.31 1.17 1.04 1.16 0.93 0.84 39.94%
EPS 0.79 0.71 0.63 0.54 0.67 0.44 0.40 57.47%
DPS 0.57 0.00 0.16 0.00 0.42 0.00 0.08 270.71%
NAPS 0.0732 0.0677 0.0646 0.0567 0.0357 0.047 0.0461 36.14%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.19 1.85 1.51 2.28 1.97 2.14 4.32 -
P/RPS 75.14 67.24 40.89 69.13 54.81 72.17 82.51 -6.05%
P/EPS 132.79 123.77 76.12 134.12 93.98 152.86 172.80 -16.11%
EY 0.75 0.81 1.31 0.75 1.06 0.65 0.58 18.71%
DY 0.55 0.00 0.33 0.00 0.66 0.00 0.12 176.17%
P/NAPS 14.27 13.03 7.42 12.67 17.75 14.25 15.05 -3.48%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 27/02/17 29/11/16 29/08/16 30/05/16 29/02/16 -
Price 2.02 2.20 1.62 2.21 2.07 2.05 2.17 -
P/RPS 69.30 79.96 43.86 67.01 57.59 69.13 41.45 40.91%
P/EPS 122.48 147.19 81.67 130.00 98.76 146.43 86.80 25.83%
EY 0.82 0.68 1.22 0.77 1.01 0.68 1.15 -20.20%
DY 0.59 0.00 0.31 0.00 0.63 0.00 0.23 87.49%
P/NAPS 13.16 15.49 7.96 12.28 18.65 13.65 7.56 44.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment